Employees: 03 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-07-01 (19 years)Status: ActiveBusiness sector: Services d'aménagement paysager Location: ABBEVILLE (80100), Somme
TRANCART JARDINS SERVICES : revenue, balance sheet and financial ratios
TRANCART JARDINS SERVICES is a French company
founded 19 years ago,
specialized in the sector Services d'aménagement paysager .
Based in ABBEVILLE (80100),
this company of category PME
shows in 2024 a revenue of 407 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRANCART JARDINS SERVICES (SIREN 491013785)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
407 148 €
349 511 €
340 504 €
323 335 €
280 623 €
309 974 €
260 017 €
231 899 €
207 624 €
Net income
41 551 €
53 550 €
43 410 €
56 764 €
11 617 €
43 859 €
23 021 €
17 731 €
10 843 €
EBITDA
68 015 €
62 208 €
64 240 €
87 781 €
25 911 €
58 946 €
32 169 €
25 022 €
15 932 €
Net margin
10.2%
15.3%
12.7%
17.6%
4.1%
14.1%
8.9%
7.6%
5.2%
Revenue and income statement
In 2024, TRANCART JARDINS SERVICES achieves revenue of 407 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +8.8%. Vs 2023, growth of +16% (350 k€ -> 407 k€). After deducting consumption (0 €), gross margin stands at 407 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 68 k€, representing 16.7% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 42 k€, i.e. 10.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
407 148 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
407 148 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
68 015 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
50 474 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
41 551 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
16.7%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 38%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 14.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
38.244%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
17.299%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
14.69%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.545
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
61.565
11.406
64.541
30.526
34.526
6.629
0.0
33.623
38.244
Financial autonomy
16.062
4.699
27.449
14.746
13.318
3.602
0.0
15.972
17.299
Repayment capacity
0.629
0.154
1.023
0.402
0.587
0.111
0.0
0.638
0.545
Cash flow / Revenue
8.918%
11.055%
11.737%
18.296%
10.015%
22.357%
17.124%
19.204%
14.69%
Sector positioning
Debt ratio
38.242024
2022
2023
2024
Q1: 5.58
Med: 27.89
Q3: 74.75
Average+30 pts over 3 years
In 2024, the debt ratio of TRANCART JARDINS SERVICES (38.24) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
17.3%2024
2022
2023
2024
Q1: 16.64%
Med: 35.66%
Q3: 54.44%
Average
In 2024, the financial autonomy of TRANCART JARDINS SERVICES (17.3%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
0.55 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.46 years
Q3: 1.7 years
Average+27 pts over 3 years
In 2024, the repayment capacity of TRANCART JARDINS SERVICES (0.55) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 188.27. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 2.5x. Financial charges are adequately covered by operations.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
188.273
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
140.281
168.811
187.384
165.508
140.095
205.343
222.827
201.599
188.273
Interest coverage
2.655
0.863
0.473
0.434
0.706
0.178
0.21
0.505
2.464
Sector positioning
Liquidity ratio
188.272024
2022
2023
2024
Q1: 132.1
Med: 188.62
Q3: 299.59
Average-7 pts over 3 years
In 2024, the liquidity ratio of TRANCART JARDINS SERVICES (188.27) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
2.46x2024
2022
2023
2024
Q1: 0.0x
Med: 0.69x
Q3: 3.72x
Good+30 pts over 3 years
In 2024, the interest coverage of TRANCART JARDINS SERVICES (2.5x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 48 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 144 days. Excellent situation: suppliers finance 96 days of the operating cycle (retail model). Overall, WCR represents 5 days of revenue, i.e. 5 k€ to permanently finance.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
5 207 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
48 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
144 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
5 j
WCR and payment terms evolution TRANCART JARDINS SERVICES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 610 €
5 577 €
8 331 €
9 023 €
-22 803 €
-22 954 €
-106 €
51 112 €
5 207 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
69
58
42
49
55
41
37
72
48
Supplier payment term (days)
110
156
97
70
133
102
142
152
144
Positioning of TRANCART JARDINS SERVICES in its sector
Comparison with sector Services d'aménagement paysager
Valuation estimate
Based on 125 transactions of similar company sales
(all years),
the value of TRANCART JARDINS SERVICES is estimated at
164 176 €
(range 60 662€ - 293 571€).
With an EBITDA of 68 015€, the sector multiple of 2.8x is applied.
The price/revenue ratio is 0.35x
(conservative valuation).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Estimated enterprise value2024
125 transactions
60k€164k€293k€
164 176 €Range: 60 662€ - 293 571€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
68 015 €×2.8x
Estimation188 651 €
61 172€ - 345 481€
Revenue Multiple30%
407 148 €×0.35x
Estimation143 464 €
73 685€ - 203 599€
Net Income Multiple20%
41 551 €×3.2x
Estimation134 059 €
39 855€ - 298 756€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 125 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Services d'aménagement paysager )
Compare TRANCART JARDINS SERVICES with other companies in the same sector:
Frequently asked questions about TRANCART JARDINS SERVICES
What is the revenue of TRANCART JARDINS SERVICES ?
The revenue of TRANCART JARDINS SERVICES in 2024 is 407 k€.
Is TRANCART JARDINS SERVICES profitable?
Yes, TRANCART JARDINS SERVICES generated a net profit of 42 k€ in 2024.
Where is the headquarters of TRANCART JARDINS SERVICES ?
The headquarters of TRANCART JARDINS SERVICES is located in ABBEVILLE (80100), in the department Somme.
Where to find the tax return of TRANCART JARDINS SERVICES ?
The tax return of TRANCART JARDINS SERVICES is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does TRANCART JARDINS SERVICES operate?
TRANCART JARDINS SERVICES operates in the sector Services d'aménagement paysager (NAF code 81.30Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart